[HCK] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
30-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 154.87%
YoY- 164.67%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 5,655 4,332 8,767 5,430 7,772 16,080 5,047 7.85%
PBT 708 390 1,225 753 -2,889 1,263 322 68.84%
Tax 189 -701 0 0 1,045 -332 0 -
NP 897 -311 1,225 753 -1,844 931 322 97.61%
-
NP to SH 822 -118 957 873 -1,591 910 304 93.73%
-
Tax Rate -26.69% 179.74% 0.00% 0.00% - 26.29% 0.00% -
Total Cost 4,758 4,643 7,542 4,677 9,616 15,149 4,725 0.46%
-
Net Worth 52,981 51,557 51,350 50,176 49,421 1,891 1,486 976.23%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 52,981 51,557 51,350 50,176 49,421 1,891 1,486 976.23%
NOSH 41,938 42,142 41,973 41,971 41,978 41,935 42,222 -0.44%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 15.86% -7.18% 13.97% 13.87% -23.73% 5.79% 6.38% -
ROE 1.55% -0.23% 1.86% 1.74% -3.22% 48.12% 20.45% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 13.48 10.28 20.89 12.94 18.51 38.34 11.95 8.33%
EPS 1.96 -0.28 2.28 2.08 -3.79 2.17 0.72 94.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2633 1.2234 1.2234 1.1955 1.1773 0.0451 0.0352 980.96%
Adjusted Per Share Value based on latest NOSH - 41,971
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1.01 0.77 1.56 0.97 1.38 2.86 0.90 7.96%
EPS 0.15 -0.02 0.17 0.16 -0.28 0.16 0.05 107.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0944 0.0918 0.0915 0.0894 0.088 0.0034 0.0026 989.32%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.25 0.27 0.28 0.19 0.20 0.23 0.27 -
P/RPS 1.85 2.63 1.34 1.47 1.08 0.60 2.26 -12.46%
P/EPS 12.76 -96.43 12.28 9.13 -5.28 10.60 37.50 -51.16%
EY 7.84 -1.04 8.14 10.95 -18.95 9.43 2.67 104.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.22 0.23 0.16 0.17 5.10 7.67 -91.14%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 25/11/08 27/08/08 -
Price 0.35 0.32 0.23 0.38 0.13 0.42 0.33 -
P/RPS 2.60 3.11 1.10 2.94 0.70 1.10 2.76 -3.89%
P/EPS 17.86 -114.29 10.09 18.27 -3.43 19.35 45.83 -46.55%
EY 5.60 -0.88 9.91 5.47 -29.15 5.17 2.18 87.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.26 0.19 0.32 0.11 9.31 9.38 -90.31%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment